[DUFU] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[DUFU] DUFU TECHNOLOGY CORP. BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 56.14%
YoY- -76.36%
Quarter Report
Latest QR
Upcoming QR
DUFU's Result
DUFU's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 125,252 114,048 119,296 130,074 126,222 125,220 128,495 -1.69%
PBT 5,016 4,624 -5,872 2,186 1,622 2,344 7,577 -24.06%
Tax -534 -420 1,063 -525 -558 -828 -752 -20.42%
NP 4,482 4,204 -4,809 1,661 1,064 1,516 6,825 -24.46%
-
NP to SH 4,482 4,204 -4,809 1,661 1,064 1,516 6,825 -24.46%
-
Tax Rate 10.65% 9.08% - 24.02% 34.40% 35.32% 9.92% -
Total Cost 120,770 109,844 124,105 128,413 125,158 123,704 121,670 -0.49%
-
Net Worth 87,962 87,065 86,922 93,210 90,198 87,643 89,480 -1.13%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 1,199 -
Div Payout % - - - - - - 17.57% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 87,962 87,065 86,922 93,210 90,198 87,643 89,480 -1.13%
NOSH 119,839 119,431 120,225 119,807 120,909 118,437 119,947 -0.06%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.58% 3.69% -4.03% 1.28% 0.84% 1.21% 5.31% -
ROE 5.10% 4.83% -5.53% 1.78% 1.18% 1.73% 7.63% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 104.52 95.49 99.23 108.57 104.39 105.73 107.13 -1.63%
EPS 3.74 3.52 -4.00 1.39 0.88 1.28 5.69 -24.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.734 0.729 0.723 0.778 0.746 0.74 0.746 -1.07%
Adjusted Per Share Value based on latest NOSH - 118,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 22.92 20.87 21.83 23.81 23.10 22.92 23.52 -1.70%
EPS 0.82 0.77 -0.88 0.30 0.19 0.28 1.25 -24.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.22 -
NAPS 0.161 0.1593 0.1591 0.1706 0.1651 0.1604 0.1638 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.29 0.31 0.34 0.33 0.35 0.41 0.41 -
P/RPS 0.28 0.32 0.34 0.30 0.34 0.39 0.38 -18.43%
P/EPS 7.75 8.81 -8.50 23.80 39.77 32.03 7.21 4.93%
EY 12.90 11.35 -11.76 4.20 2.51 3.12 13.88 -4.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.44 -
P/NAPS 0.40 0.43 0.47 0.42 0.47 0.55 0.55 -19.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 29/05/12 24/02/12 18/11/11 23/08/11 31/05/11 28/02/11 -
Price 0.27 0.29 0.34 0.35 0.34 0.37 0.38 -
P/RPS 0.26 0.30 0.34 0.32 0.33 0.35 0.35 -17.99%
P/EPS 7.22 8.24 -8.50 25.24 38.64 28.91 6.68 5.32%
EY 13.85 12.14 -11.76 3.96 2.59 3.46 14.97 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.63 -
P/NAPS 0.37 0.40 0.47 0.45 0.46 0.50 0.51 -19.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment